3.186
Revenue¥B
4.115
4.249
4.351
4.364
4.464
4.590
4.602
4.716
4.810
5.025
3.478
2.40%
2.13%
80
6.90
Revenue growth%
15.80
18.52
18.30
15.77
18.31
17.62
14.62
11.66
10.24
9.76
25.34
11.66
15.78
92
29.90
Gross margin%
3.36
1.23
2.94
3.65
0.69
1.97
0.63
3.58
2.11
4.91
5.58
2.11
2.52
33
29.24
Operating margin%
12.04
14.91
14.04
14.03
14.42
13.40
15.97
17.56
15.93
13.88
11.18
15.93
14.23
17
15.58
Net margin%
27.36
24.60
26.22
28.43
28.56
28.85
26.54
25.97
25.81
26.28
13.18
26.28
26.41
41
37.41
P/E ratio (avg)x
6.876
7.357
7.215
6.933
6.981
7.147
7.684
8.363
8.166
7.279
10.69
7.684
7.247
59
18.36
EV/EBITx
24.73
22.02
23.07
19.56
21.17
19.01
18.91
18.13
16.20
14.92
30.88
18.13
19.29
53
15.34
FCF yield (avg)%
20.39
21.59
24.56
26.30
24.51
22.33
20.08
22.34
23.83
26.34
6.59
22.34
23.09
94
20.35
FCF margin%
19.58
21.37
19.06
16.95
18.82
20.12
22.99
23.40
22.21
19.32
6.35
22.21
19.85
69
1.345
FCF / Net incomex
1.824
1.924
2.016
2.164
2.090
2.171
2.156
2.334
2.509
2.434
0.795
2.334
2.160
67
14.99
ROIC%
10.21
11.79
11.84
9.21
6.41
4.59
3.36
2.54
0.64
2.11
28.32
2.54
5.50
61
9.83
Return on equity%
16.84
17.83
17.60
14.88
15.64
12.78
11.19
13.51
15.37
12.63
2.72
12.78
15.12
17
7.42
Return on assets%
22.41
20.90
19.99
20.60
19.55
22.55
23.64
22.93
24.19
24.30
10.03
23.64
22.48
38
168.90
EPS¥
321.39
337.96
337.13
363.26
386.44
391.92
349.65
314.26
316.20
293.83
175.18
(5.33%)
(0.54%)
—
7.53
EPS growth%
18.99
18.84
21.55
21.71
21.69
19.10
21.84
22.57
22.24
20.54
24.13
21.84
21.62
39
199.91
Bookvalue per sh¥
526.05
543.09
571.58
583.58
572.48
624.07
574.07
604.04
677.02
665.37
227.41
3.05%
2.03%
—
362.35
FCF per share¥
243.58
271.24
256.17
277.72
276.08
251.19
254.60
254.20
260.96
234.08
429.99
(3.25%)
(1.53%)
—
104.74
Dividend per sh¥
301.52
323.57
326.48
370.45
430.06
434.44
471.75
536.86
585.09
638.04
131.99
8.21%
8.87%
—
18.98
Div yield (avg)%
29.63
30.67
28.46
30.31
28.87
28.16
27.02
29.58
27.85
27.74
25.15
27.85
28.67
41
18.56
Payout ratio%
11.87
9.92
7.72
5.15
6.05
7.32
8.16
8.03
7.47
7.95
21.60
7.95
7.83
21
7.137
Shares (diluted)M
15.15
15.99
19.29
19.93
21.30
21.63
21.86
26.35
28.56
28.15
7.082
5.74%
8.45%
76
13.68
Buyback yield%
17.95
20.15
21.35
20.40
22.26
20.95
21.66
19.18
20.69
18.45
15.99
20.69
20.54
46
0.412
D/E ratiox
0.745
0.775
0.789
0.726
0.702
0.751
0.773
0.860
0.906
0.983
1.196
0.860
0.774
58
0.717
Enterprise value¥B
6.527
7.466
9.093
10.38
11.89
13.75
14.10
16.13
15.93
19.23
1.277
10.10%
12.30%
66
3.060
LT debt¥B
3.211
3.552
3.174
2.955
3.150
3.189
3.528
3.599
3.732
3.688
2.652
3.20%
2.34%
53
Revenue
¥5.025B
2.13%
1.00×
Cost of revenue
¥2.521B
2.24%
1.01×
Operating expenses
¥1.138B
1.80%
0.97×
Goodwill & intangibles
17.31%
Cash and investments
16.51%